| Property Price： | $17,380,000.00 |
| Down Payment： | $6,952,000.00 |
| Loan amount： | $10,428,000.00 |
| Monthly Payment： | $46,128.01 (2.375% 300-term) |
| Total repayment： | $13,838,402.35 |
| Total int. paid： | $3,410,402.35 |
| S&P Agreement： | $3,000.00 |
| Assignment*： | $60,950.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $173,800.00 |
| Mort. Insurance： | $273,214 one-time payment |
| * The exact charges to be determined by the solicitors. | |
| S&P Reg： | $210.00 |
| Reg Fee： | $230.00 - $450.00 |
| Reg Fee： | $210.00 |
| Reg Fee： | $300.00 |
| Land Register： | $30.00 |
| Stamp Duty #： | $651,750.00 (1st Residential Property) |
| $2,607,000.00 (2nd Residential Property) | |
| $651,750.00 (Non Residential Property) | |
| # The exact stamp duty to be determined by the government. | |
| Int. Rate | 5yr-term | 10yr-term | 15yr-term | 20yr-term | 25yr-term | 30yr-term | 35yr-term |
| 1.000 | $178,253.60 | $91,353.58 | $62,411.01 | $47,957.78 | $39,300.26 | $33,540.57 | $29,436.75 |
| 1.500 | $180,507.51 | $93,634.58 | $64,731.08 | $50,319.84 | $41,705.36 | $35,989.14 | $31,928.91 |
| 2.000 | $182,779.48 | $95,951.63 | $67,105.09 | $52,753.51 | $44,199.53 | $38,543.92 | $34,544.08 |
| 2.375 | $184,495.30 | $97,713.03 | $68,920.84 | $54,625.45 | $46,128.01 | $40,528.70 | $36,584.61 |
| 2.500 | $185,069.49 | $98,304.65 | $69,532.78 | $55,258.27 | $46,781.75 | $41,203.21 | $37,279.60 |
| 3.000 | $187,377.51 | $100,693.54 | $72,013.85 | $57,833.44 | $49,450.76 | $43,964.87 | $40,132.18 |
| 3.500 | $189,703.52 | $103,118.18 | $74,547.95 | $60,478.20 | $52,205.03 | $46,826.38 | $43,097.95 |
| 4.000 | $192,047.49 | $105,578.43 | $77,134.66 | $63,191.63 | $55,042.83 | $49,784.87 | $46,172.55 |
| 4.500 | $194,409.40 | $108,074.13 | $79,773.50 | $65,972.68 | $57,962.21 | $52,837.14 | $49,351.21 |
| 5.000 | $196,789.22 | $110,605.12 | $82,463.96 | $68,820.18 | $60,961.05 | $55,979.76 | $52,628.83 |
| 5.500 | $199,186.92 | $113,171.20 | $85,205.46 | $71,732.89 | $64,037.04 | $59,209.04 | $56,000.06 |
| 6.000 | $201,602.45 | $115,772.18 | $87,997.39 | $74,709.43 | $67,187.75 | $62,521.13 | $59,459.38 |
| Disclaimer: The information provided by this calculator is for illustrative purposes only. The default figures shown are hypothetical and may not be applicable to your individual situation. Be sure to consult a financial professional prior to using and relying on the results. The calculated results are intended for illustrative purposes only and accuracy is not guaranteed. |
